4635 Regents Terrace 2, Mississauga

$749,000
4635 Regents Terrace 2

$749,000

New
2d
Condo Townhouse2-Storey

4635 Regents Terrace 2, Mississauga

Total Monthly Obligation $4,297

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1600-1799
DOM
2d
Score
17
Yield
5.2%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Condo Townhouse
MLS® Number-W14101852
Beds-3
Bathrooms-3
Size-1600-1799 sqft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$5,537.5 (2026)
Maintenance-$614.34/mo
Locker-None
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Electric)
Brokerage-RE/MAX ABOUTOWNE REALTY CORP.
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Hurontario
Title-Residential Condo & Other

No agent assigned

Immerse yourself in this private community on Regents Terrace. Over $75K spent on renovations and upgrades in this 3 bedroom townhome. Sunken Living room W/Fireplace, Dining Room Featuring W/O to rear gardens and fenced yard. Brand new sleek all white kitchen and appliances. 2.5 bathrooms all have been tastefully renovated! Open concept floorplan, 1760 SQFT great for entertaining and personal enjoyment! The basement could be completed to include a lower family room, games room, a gym or yoga studio. Large outdoor private community Pool !! Quiet And Safe Complex in Mississauga conveniently located 2 Mins To Square One, 15 Mins To Airport, 25 Mins To Downtown Toronto! Minutes from coffee shops, restaurants and shopping! $75,000 In Upgrades All New Kitchen and Appliances! New Bathrooms, freshly painted, large residence community pool.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$4,297/mo
Mortgage $3,021
Monthly Loss $3,502
Principal$795
Interest$2,226
Property Tax$461
Condo Fees$614
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.8%22
10-Year IRR
9.0%
Returns Index
12.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$39,264/yr
NOI
$20,028/yr
Net Cash Flow
-$1,352/mo
Cash Margin
-41.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.8/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 4635 Regents Terrace 2

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.